	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,516	£6,614	£6,713	£6,881	£7,053	£33,776
Total Expenses	£6,030	£6,090	£6,141	£6,199	£6,259	£30,719
Profit Before Tax	£486	£524	£572	£681	£794	£3,057
Profit After Tax	£394	£424	£464	£552	£643	£2,477
Change In Property Value	£3,150	£5,948	£6,846	£7,257	£5,769	£28,970
Net Return	£3,544	£6,373	£7,309	£7,809	£6,412	£31,446
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	11%	20%	22%	24%	20%	97%